[HPMT] QoQ Cumulative Quarter Result on 30-Sep-2024 [#3]

Stock
[HPMT] HPMT HOLDINGS BERHAD
Announcement Date
19-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 9.65%
YoY- -48.7%
Quarter Report
Latest QR
Upcoming QR
HPMT's Result
HPMT's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 68,585 45,429 22,358 89,538 68,013 46,792 23,561 103.47%
PBT 4,416 3,733 1,945 8,447 7,134 5,740 2,760 36.68%
Tax -1,795 -1,318 -652 -2,165 -2,063 -1,603 -780 74.04%
NP 2,621 2,415 1,293 6,282 5,071 4,137 1,980 20.49%
-
NP to SH 2,704 2,466 1,326 6,600 5,271 4,303 2,051 20.17%
-
Tax Rate 40.65% 35.31% 33.52% 25.63% 28.92% 27.93% 28.26% -
Total Cost 65,964 43,014 21,065 83,256 62,942 42,655 21,581 110.18%
-
Net Worth 141,795 141,250 141,250 141,250 141,250 141,250 137,965 1.83%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 593 591 - 2,135 985 985 - -
Div Payout % 21.95% 23.98% - 32.35% 18.70% 22.90% - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 141,795 141,250 141,250 141,250 141,250 141,250 137,965 1.83%
NOSH 329,756 328,489 328,489 328,489 328,489 328,489 328,489 0.25%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 3.82% 5.32% 5.78% 7.02% 7.46% 8.84% 8.40% -
ROE 1.91% 1.75% 0.94% 4.67% 3.73% 3.05% 1.49% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 20.80 13.83 6.81 27.26 20.70 14.24 7.17 103.01%
EPS 0.82 0.75 0.40 2.01 1.60 1.31 0.62 20.42%
DPS 0.18 0.18 0.00 0.65 0.30 0.30 0.00 -
NAPS 0.43 0.43 0.43 0.43 0.43 0.43 0.42 1.57%
Adjusted Per Share Value based on latest NOSH - 339,999
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 20.17 13.36 6.58 26.33 20.00 13.76 6.93 103.45%
EPS 0.80 0.73 0.39 1.94 1.55 1.27 0.60 21.07%
DPS 0.17 0.17 0.00 0.63 0.29 0.29 0.00 -
NAPS 0.417 0.4154 0.4154 0.4154 0.4154 0.4154 0.4058 1.82%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.29 0.335 0.32 0.35 0.395 0.365 0.38 -
P/RPS 1.39 2.42 4.70 1.28 1.91 2.56 5.30 -58.92%
P/EPS 35.37 44.62 79.27 17.42 24.62 27.86 60.86 -30.28%
EY 2.83 2.24 1.26 5.74 4.06 3.59 1.64 43.72%
DY 0.62 0.54 0.00 1.86 0.76 0.82 0.00 -
P/NAPS 0.67 0.78 0.74 0.81 0.92 0.85 0.90 -17.81%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 19/11/24 20/08/24 21/05/24 26/02/24 21/11/23 29/08/23 23/05/23 -
Price 0.295 0.315 0.37 0.34 0.39 0.365 0.375 -
P/RPS 1.42 2.28 5.44 1.25 1.88 2.56 5.23 -57.97%
P/EPS 35.98 41.96 91.66 16.92 24.30 27.86 60.06 -28.86%
EY 2.78 2.38 1.09 5.91 4.11 3.59 1.66 40.89%
DY 0.61 0.57 0.00 1.91 0.77 0.82 0.00 -
P/NAPS 0.69 0.73 0.86 0.79 0.91 0.85 0.89 -15.56%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment